ERAS
Erasca, Inc.
Company overview
- Market capitalization
- $4.94B
- Employees
- 103
- Latest publication
- 2026-09-29
About Erasca, Inc.
Erasca, Inc., a clinical-stage precision oncology company, focuses on discovering, developing, and commercializing therapies for patients with RAS/MAPK pathway-driven cancers. The company's product pipeline includes ERAS-0015, a pan-RAS molecular glue for the treatment of patients with RAS-mutated solid tumors; ERAS-4001, a pan-KRAS inhibitor for the treatment of patients with KRAS-mutated solid tumors; and ERAS-12, an investigational EGFR D2/D3 biparatopic antibody (bpAb) for the treatment of EGFR and RAS/MAPK solid tumors. It has license agreement with Guangzhou Joyo Pharmatech Co., Ltd to develop, manufacture, and commercialize certain pan-RAS inhibitors; Medshine Discovery Inc. to develop, manufacture, and commercialize certain pan-KRAS inhibitors; Novartis Pharma AG to develop, manufacture, use, and commercialize naporafenib; NiKang Therapeutics, Inc. to develop and commercialize ERAS-601 and certain other related compounds; and Asana BioSciences, LLC to develop and commercialize ERAS-007 and certain other related compounds. The company has a clinical trial collaboration and supply agreement with Tango Therapeutics, Inc. for the evaluation of ERAS-0015. Erasca, Inc. was incorporated in 2018 and is headquartered in San Diego, California.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 4,196,000USD | 0USD | 0USD |
| Cost Of Revenue | 723,000USD | 743,000USD | — | 787,000USD | 822,000USD | 832,000USD | 842,000USD | 1,100,000USD |
| Gross Profit | -723,000USD | -743,000USD | — | -787,000USD | -822,000USD | -832,000USD | -842,000USD | -1,100,000USD |
| Research Development | 27,265,000USD | 23,241,000USD | 22,474,000USD | 21,170,000USD | 25,969,000USD | 26,122,000USD | 27,631,000USD | 33,032,000USD |
| Selling General Administrative | 10,646,000USD | 9,363,000USD | 10,072,000USD | 9,455,000USD | 9,661,000USD | 9,590,000USD | 9,611,000USD | 12,250,000USD |
| Total Operating Expenses | 37,188,000USD | 31,861,000USD | 34,546,000USD | 38,125,000USD | 35,630,000USD | 34,880,000USD | 37,242,000USD | 67,782,000USD |
| Operating Income | -37,911,000USD | -32,604,000USD | -34,546,000USD | -38,125,000USD | -35,630,000USD | -35,712,000USD | -37,242,000USD | -67,782,000USD |
| Interest Income | 4,449,000USD | 3,566,000USD | 3,971,000USD | 4,330,000USD | 4,740,000USD | 5,283,000USD | 5,869,000USD | 5,041,000USD |
| Net Interest Income | 4,449,000USD | 3,566,000USD | 3,971,000USD | 4,330,000USD | 4,740,000USD | 5,283,000USD | 5,869,000USD | 5,041,000USD |
| Income Before Tax | -183,440,000USD | -29,092,000USD | -30,612,000USD | -33,876,000USD | -30,966,000USD | -32,232,000USD | -31,200,000USD | -63,201,000USD |
| Net Income | -183,440,000USD | -29,092,000USD | -30,612,000USD | -33,876,000USD | -30,966,000USD | -32,232,000USD | -31,200,000USD | -63,201,000USD |
| Net Income From Continuing Ops | -183,440,000USD | -29,092,000USD | -30,612,000USD | -33,876,000USD | -30,966,000USD | -32,232,000USD | -31,200,000USD | -63,201,000USD |
| Ebit | -37,911,000USD | -32,604,000USD | -30,612,000USD | -30,625,000USD | -35,630,000USD | -32,232,000USD | -37,242,000USD | -45,282,000USD |
| Ebitda | -37,188,000USD | -31,861,000USD | -29,857,000USD | -29,838,000USD | -34,808,000USD | -31,400,000USD | -36,400,000USD | -44,149,000USD |
| Depreciation And Amortization | 723,000USD | 743,000USD | 755,000USD | 787,000USD | 822,000USD | 832,000USD | 842,000USD | 1,133,000USD |
| Reconciled Depreciation | 723,000USD | 743,000USD | 755,000USD | 787,000USD | 822,000USD | 832,000USD | 842,000USD | 1,133,000USD |
| Total Other Income Expense Net | -145,529,000USD | 3,512,000USD | 3,934,000USD | 4,249,000USD | 4,664,000USD | 3,480,000USD | 6,042,000USD | 4,581,000USD |
| Unclassified Operating Expenses | — | — | 2,000,000USD | 7,500,000USD | — | — | — | 21,400,000USD |
| Income Tax Expense | — | — | — | — | — | -954,724USD | — | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 1,100,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 3,107,000USD | 3,805,000USD | 3,732,000USD | 2,641,000USD | 829,000USD | 540,000USD | 310,000USD |
| Gross Profit | -3,107,000USD | -3,805,000USD | -3,732,000USD | -2,641,000USD | -829,000USD | -540,000USD | -310,000USD |
| Research Development | 92,854,000USD | 115,359,000USD | 103,821,000USD | 112,457,000USD | 73,922,000USD | 101,295,000USD | 9,618,000USD |
| Selling General Administrative | 38,551,000USD | 41,728,000USD | 37,704,000USD | 32,993,000USD | 22,616,000USD | 7,957,000USD | 3,676,000USD |
| Unclassified Operating Expenses | -3,107,000USD | 22,500,000USD | -3,732,000USD | 99,359,000USD | 27,516,000USD | — | — |
| Total Operating Expenses | 128,298,000USD | 179,587,000USD | 137,793,000USD | 244,809,000USD | 124,054,000USD | 109,252,000USD | 13,294,000USD |
| Operating Income | -131,405,000USD | -179,587,000USD | -141,525,000USD | -247,450,000USD | -124,883,000USD | -109,252,000USD | -13,294,000USD |
| Interest Income | 16,607,000USD | 20,093,000USD | 15,352,000USD | 4,902,000USD | 190,000USD | 336,000USD | 1,303,000USD |
| Net Interest Income | 16,607,000USD | 20,093,000USD | 15,352,000USD | 4,902,000USD | 190,000USD | 336,000USD | 1,303,000USD |
| Income Before Tax | -124,546,000USD | -161,650,000USD | -125,042,000USD | -242,805,000USD | -122,764,000USD | -101,660,000USD | -12,040,000USD |
| Net Income | -124,546,000USD | -161,650,000USD | -125,042,000USD | -242,805,000USD | -122,764,000USD | -101,660,000USD | -12,040,000USD |
| Net Income From Continuing Ops | -124,546,000USD | -161,650,000USD | -230,591,000USD | -242,805,000USD | -122,764,000USD | -101,660,000USD | -12,040,000USD |
| Ebit | -131,405,000USD | -157,087,000USD | -125,042,000USD | -242,805,000USD | -122,764,000USD | -37,507,000USD | -13,294,000USD |
| Ebitda | -128,298,000USD | -153,282,000USD | -121,310,000USD | -240,164,000USD | -121,935,000USD | -36,967,000USD | -12,984,000USD |
| Depreciation And Amortization | 3,107,000USD | 3,805,000USD | 3,732,000USD | 2,641,000USD | 829,000USD | 540,000USD | 310,000USD |
| Reconciled Depreciation | 3,107,000USD | 3,805,000USD | 3,723,000USD | 2,641,000USD | 829,000USD | 540,000USD | 310,000USD |
| Total Other Income Expense Net | 6,859,000USD | 17,937,000USD | 16,483,000USD | 4,645,000USD | 2,119,000USD | 7,592,000USD | 1,254,000USD |
| Interest Expense | — | — | — | 201,359,000USD | 55,861,000USD | 336,000USD | 0USD |
| Income Tax Expense | — | — | — | -4,645,000USD | 27,326,000USD | 71,409,000USD | -1,303,000USD |
| Non Operating Income Net Other | — | — | — | -257,000USD | 1,929,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -242,805,000USD | -122,764,000USD | -101,660,000USD | -12,040,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 435,054,000USD | 461,234,000USD | 396,154,000USD | 420,401,000USD | 445,386,000USD | 471,244,000USD | 502,526,000USD | 528,896,000USD |
| Cash And Equivalents | 42,542,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 268,738,000USD | 243,788,000USD | 276,075,000USD | 288,400,000USD | 300,661,000USD | 304,585,000USD | 298,309,000USD | 318,912,000USD |
| Short Term Investments | 226,196,000USD | 196,532,000USD | 202,270,000USD | 218,170,000USD | 234,518,000USD | 234,103,000USD | 230,570,000USD | 250,027,000USD |
| Long Term Investments | 115,533,000USD | 164,719,000USD | 65,721,000USD | 73,982,000USD | 86,088,000USD | 106,492,000USD | 142,164,000USD | 144,391,000USD |
| Total Current Assets | 278,442,000USD | 253,784,000USD | 286,239,000USD | 299,925,000USD | 310,660,000USD | 314,617,000USD | 308,793,000USD | 330,174,000USD |
| Other Current Assets | 9,704,000USD | 6,696,000USD | 7,664,000USD | 8,625,000USD | 7,899,000USD | 10,032,000USD | 10,484,000USD | 11,262,000USD |
| Other Non Current Assets | 1,279,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 73,185,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 33,571,000USD | 26,664,000USD | 28,511,000USD | 28,712,000USD | 28,151,000USD | 25,471,000USD | 31,395,000USD | 30,025,000USD |
| Other Non Current Liabilities | 341,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 361,869,000USD | 393,528,000USD | 325,171,000USD | 347,886,000USD | 372,258,000USD | 399,502,000USD | 423,499,000USD | 450,042,000USD |
| Total Equity Including Noncontrolling Interest | 361,869,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 39,392,000USD | 40,877,000USD | 42,333,000USD | 44,118,000USD | 45,639,000USD | 47,112,000USD | 48,539,000USD | 50,044,000USD |
| Accounts Payable | 2,022,000USD | 2,163,000USD | 981,000USD | 3,029,000USD | 1,663,000USD | 2,262,000USD | 468,000USD | 2,405,000USD |
| Short Term Debt | 5,441,000USD | 5,251,000USD | 5,066,000USD | 4,885,000USD | 4,709,000USD | 4,791,000USD | 9,238,000USD | 4,450,000USD |
| Common Stock | 31,000USD | 31,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD |
| Retained Earnings | -1,119,728,000USD | -1,075,649,000USD | -892,209,000USD | -863,117,000USD | -832,505,000USD | -798,629,000USD | -767,663,000USD | -735,431,000USD |
| Accumulated Other Comprehensive Income | -1,249,000USD | -699,000USD | 628,000USD | 649,000USD | 415,000USD | 628,000USD | 405,000USD | 1,825,000USD |
| Total Liab | — | 67,706,000USD | 70,983,000USD | 72,515,000USD | 73,128,000USD | 71,742,000USD | 79,027,000USD | 78,854,000USD |
| Other Current Liab | — | 19,250,000USD | 22,464,000USD | 20,798,000USD | 21,779,000USD | 16,156,000USD | 21,302,000USD | 23,170,000USD |
| Capital Stock | — | 31,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD | 28,000USD |
| Cash | — | 47,256,000USD | 73,805,000USD | 70,230,000USD | 66,143,000USD | 70,482,000USD | 67,739,000USD | 68,885,000USD |
| Net Debt | — | -1,303,000USD | -26,666,000USD | -21,937,000USD | -16,720,000USD | -19,671,000USD | -15,850,000USD | -15,946,000USD |
| Short Long Term Debt Total | — | 45,953,000USD | 47,139,000USD | 48,293,000USD | 49,423,000USD | 50,811,000USD | 51,889,000USD | 52,939,000USD |
| Net Receivables | — | 3,300,000USD | 2,500,000USD | 2,900,000USD | 2,100,000USD | 2,500,000USD | 2,300,000USD | 2,400,000USD |
| Property Plant Equipment Gross | — | 54,187,000USD | 54,994,000USD | 56,037,000USD | 57,101,000USD | 57,934,000USD | 58,548,000USD | 59,234,000USD |
| Common Stock Shares Outstanding | — | 304,317,460shares | 283,533,696shares | 283,681,570shares | 283,355,730shares | 283,260,289shares | 233,817,916shares | 225,907,971shares |
| Non Current Assets Total | — | 207,450,000USD | 109,915,000USD | 120,476,000USD | 134,726,000USD | 156,627,000USD | 193,733,000USD | 198,722,000USD |
| Non Current Liabilities Total | — | 41,042,000USD | 42,472,000USD | 43,803,000USD | 44,977,000USD | 46,271,000USD | 47,632,000USD | 48,829,000USD |
| Non Current Liabilities Other | — | 340,000USD | 399,000USD | 395,000USD | 263,000USD | 251,000USD | 362,000USD | 340,000USD |
| Non Currrent Assets Other | — | 1,446,000USD | 1,453,000USD | 1,968,000USD | 2,591,000USD | 109,515,000USD | 2,622,000USD | 4,287,000USD |
| Net Working Capital | — | 227,120,000USD | 257,728,000USD | 271,213,000USD | 282,509,000USD | 289,146,000USD | 277,398,000USD | 300,149,000USD |
| Unclassified Non Current Liabilities | — | 40,702,000USD | 42,073,000USD | 43,408,000USD | 44,714,000USD | 46,020,000USD | 47,270,000USD | 48,489,000USD |
| Unclassified Equity | — | 1,469,814,000USD | 1,216,696,000USD | 1,210,298,000USD | 1,204,292,000USD | 1,197,447,000USD | 1,190,701,000USD | 1,183,592,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | -106,492,000USD | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | 2,262,000USD | — | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Assets | 396,154,000USD | 502,526,000USD | 395,297,000USD | 514,909,000USD | 501,415,000USD | 124,825,000USD | 55,512,000USD |
| Other Current Assets | 7,664,000USD | 10,484,000USD | 15,552,000USD | 8,876,000USD | 11,084,000USD | 2,578,000USD | 1,504,000USD |
| Total Liab | 70,983,000USD | 79,027,000USD | 78,611,000USD | 103,056,000USD | 44,887,000USD | 238,809,000USD | 69,116,000USD |
| Total Stockholder Equity | 325,171,000USD | 423,499,000USD | 316,686,000USD | 411,853,000USD | 456,528,000USD | -113,984,000USD | -13,604,000USD |
| Other Current Liab | 22,464,000USD | 21,302,000USD | 20,186,000USD | 23,031,000USD | 21,134,000USD | 11,925,000USD | 643,000USD |
| Common Stock | 28,000USD | 28,000USD | 15,000USD | 15,000USD | 12,000USD | 3,000USD | 3,000USD |
| Capital Stock | 28,000USD | 28,000USD | 15,000USD | 15,000USD | 12,000USD | 3,000USD | 3,000USD |
| Retained Earnings | -892,209,000USD | -767,663,000USD | -606,013,000USD | -480,971,000USD | -238,166,000USD | -115,402,000USD | -13,742,000USD |
| Cash | 73,805,000USD | 67,739,000USD | 93,075,000USD | 284,217,000USD | 360,487,000USD | 65,376,000USD | 29,583,000USD |
| Cash And Short Term Investments | 276,075,000USD | 298,309,000USD | 312,350,000USD | 435,620,000USD | 459,245,000USD | 118,701,000USD | 50,369,000USD |
| Total Current Assets | 286,239,000USD | 308,793,000USD | 320,676,000USD | 444,496,000USD | 420,017,000USD | 119,990,000USD | 51,121,000USD |
| Total Current Liabilities | 28,511,000USD | 31,395,000USD | 26,156,000USD | 48,690,000USD | 26,381,000USD | 13,680,000USD | 2,750,000USD |
| Net Debt | -26,666,000USD | -15,850,000USD | -37,216,000USD | -229,119,000USD | -341,696,000USD | -62,390,000USD | -25,894,000USD |
| Short Term Debt | 5,066,000USD | 9,238,000USD | 3,970,000USD | 2,610,000USD | 570,000USD | 877,000USD | 726,000USD |
| Short Long Term Debt Total | 47,139,000USD | 51,889,000USD | 55,859,000USD | 55,098,000USD | 18,791,000USD | 2,986,000USD | 3,689,000USD |
| Long Term Investments | 65,721,000USD | 142,164,000USD | 9,642,000USD | 0USD | 44,770,000USD | 0USD | 0USD |
| Short Term Investments | 202,270,000USD | 230,570,000USD | 219,275,000USD | 151,403,000USD | 53,988,000USD | 53,325,000USD | 20,786,000USD |
| Net Receivables | 2,500,000USD | 2,300,000USD | — | — | 100,000USD | — | — |
| Accounts Payable | 981,000USD | 468,000USD | 2,000,000USD | 23,049,000USD | 4,677,000USD | 878,000USD | 1,381,000USD |
| Property Plant Equipment Net | 42,333,000USD | 48,539,000USD | 60,188,000USD | 65,233,000USD | 33,310,000USD | 4,072,000USD | 4,335,000USD |
| Property Plant Equipment Gross | 54,994,000USD | 58,548,000USD | 67,420,000USD | 68,733,000USD | 35,037,000USD | 4,072,000USD | 4,335,000USD |
| Accumulated Other Comprehensive Income | 628,000USD | 405,000USD | 77,000USD | -1,041,000USD | -162,000USD | 2,000USD | 11,000USD |
| Common Stock Shares Outstanding | 283,533,696shares | 233,817,916shares | 120,147,995shares | 97,619,878shares | 95,282,004shares | 18,575,969shares | 95,164,374shares |
| Non Current Assets Total | 109,915,000USD | 193,733,000USD | 74,621,000USD | 70,413,000USD | 81,398,000USD | 4,835,000USD | 4,391,000USD |
| Non Current Liabilities Total | 42,472,000USD | 47,632,000USD | 52,455,000USD | 54,366,000USD | 18,506,000USD | 225,129,000USD | 66,366,000USD |
| Non Current Liabilities Other | 399,000USD | 362,000USD | 566,000USD | 54,366,000USD | 18,506,000USD | 1,615,000USD | — |
| Non Currrent Assets Other | 1,453,000USD | 2,622,000USD | 4,383,000USD | 4,772,000USD | 3,318,000USD | 451,000USD | 56,000USD |
| Net Working Capital | 257,728,000USD | 277,398,000USD | 294,520,000USD | 395,806,000USD | 393,636,000USD | 106,310,000USD | 48,371,000USD |
| Unclassified Non Current Liabilities | 42,073,000USD | 47,270,000USD | 51,889,000USD | — | — | 223,514,000USD | 66,366,000USD |
| Unclassified Equity | 1,216,696,000USD | 1,190,701,000USD | 922,592,000USD | 893,835,000USD | 694,832,000USD | 1,410,000USD | — |
| Unclassified Current Assets | — | — | -7,226,000USD | — | -5,642,000USD | -1,289,000USD | — |
| Other Liab | — | — | — | 573,000USD | 158,000USD | — | — |
| Other Assets | — | — | — | 5,180,000USD | 53,630,000USD | 0USD | 56,000USD |
| Net Tangible Assets | — | — | — | 411,853,000USD | 456,528,000USD | -113,984,000USD | -13,604,000USD |
| Unclassified Non Current Assets | — | — | — | -4,772,000USD | -53,630,000USD | — | — |
| Current Deferred Revenue | — | — | — | — | 18,535,000USD | 9,399,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | -18,535,000USD | -9,399,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -183,440,000USD | -29,092,000USD | -30,612,000USD | -33,876,000USD | -30,966,000USD | -32,232,000USD | -31,200,000USD | -63,201,000USD |
| Depreciation | 723,000USD | 743,000USD | 755,000USD | 787,000USD | 822,000USD | 832,000USD | 875,000USD | 1,133,000USD |
| Stock Based Compensation | 8,460,000USD | 5,823,000USD | 5,965,000USD | 6,398,000USD | 6,713,000USD | 6,308,000USD | 6,637,000USD | 7,180,000USD |
| Other Non Cash Items | 157,667,000USD | -580,000USD | 978,000USD | 6,001,000USD | -1,986,000USD | -598,000USD | -2,551,000USD | 25,178,000USD |
| Change In Working Capital | -2,333,000USD | 1,395,000USD | 1,256,000USD | 159,000USD | -6,138,000USD | 1,126,000USD | 3,820,000USD | 527,000USD |
| Total Cash From Operating Activities | -27,383,000USD | -21,711,000USD | -21,658,000USD | -20,531,000USD | -31,555,000USD | -24,564,000USD | -22,419,000USD | -29,183,000USD |
| Capital Expenditures | -36,000USD | -9,000USD | -6,000USD | -30,000USD | -83,000USD | 0USD | -5,000USD | -13,000USD |
| Free Cash Flow | -27,419,000USD | -21,720,000USD | -21,664,000USD | -20,561,000USD | -31,638,000USD | -24,564,000USD | -22,424,000USD | -29,196,000USD |
| Investments | -93,794,000USD | 24,720,000USD | 25,704,000USD | 15,745,000USD | 34,265,000USD | 22,617,000USD | -102,595,000USD | -86,609,000USD |
| Total Cashflows From Investing Activities | -243,830,000USD | 24,711,000USD | 25,704,000USD | 15,745,000USD | 34,265,000USD | 22,617,000USD | -102,595,000USD | -86,609,000USD |
| Total Cash From Financing Activities | 244,664,000USD | 575,000USD | 41,000USD | 447,000USD | 33,000USD | 801,000USD | 21,097,000USD | 211,868,000USD |
| Issuance Of Capital Stock | 258,750,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 20,786,000USD | 211,368,000USD |
| Change In Cash | -26,549,000USD | 3,575,000USD | 4,087,000USD | -4,339,000USD | 2,743,000USD | -1,146,000USD | -103,917,000USD | 96,076,000USD |
| Begin Period Cash Flow | 73,805,000USD | 70,638,000USD | 66,143,000USD | 70,482,000USD | 68,147,000USD | 68,885,000USD | 173,210,000USD | 76,726,000USD |
| End Period Cash Flow | 47,256,000USD | 74,213,000USD | 70,230,000USD | 66,143,000USD | 70,890,000USD | 67,739,000USD | 69,293,000USD | 172,802,000USD |
| Other Cashflows From Investing Activities | -150,000,000USD | — | -4,000,000USD | -5,500,000USD | — | — | -157,000USD | -22,500,000USD |
| Other Cashflows From Financing Activities | 244,664,000USD | 575,000USD | 41,000USD | — | 33,000USD | 239,862,000USD | 311,000USD | 7,407,000USD |
| Unclassified Operating Cash Flow | -8,460,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | -258,750,000USD | — | — | — | — | -239,466,000USD | 20,391,000USD | -6,907,000USD |
| Sale Purchase Of Stock | — | 320,000USD | — | 404,000USD | — | 405,000USD | 395,000USD | — |
| Unclassified Investing Cash Flow | — | — | 4,006,000USD | 5,530,000USD | — | — | — | 22,513,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Net Income | -124,546,000USD | -161,650,000USD | -125,042,000USD | -242,805,000USD | -122,764,000USD | -101,660,000USD | -12,040,000USD |
| Depreciation | 3,107,000USD | 3,805,000USD | 3,732,000USD | 2,641,000USD | 829,000USD | 540,000USD | 310,000USD |
| Stock Based Compensation | 24,899,000USD | 26,973,000USD | 26,231,000USD | 20,109,000USD | 8,331,000USD | 797,000USD | 122,000USD |
| Other Non Cash Items | 4,413,000USD | 19,720,000USD | -6,951,000USD | 101,006,000USD | 27,806,000USD | 64,349,000USD | -483,000USD |
| Change In Working Capital | -3,328,000USD | 1,735,000USD | 813,000USD | 15,785,000USD | 7,705,000USD | 3,288,000USD | 1,713,000USD |
| Total Cash From Operating Activities | -95,455,000USD | -109,417,000USD | -101,217,000USD | -103,264,000USD | -79,600,000USD | -32,686,000USD | -10,378,000USD |
| Capital Expenditures | -128,000USD | -22,560,000USD | -1,775,000USD | -16,551,000USD | -18,885,000USD | -38,692,000USD | -597,000USD |
| Free Cash Flow | -95,583,000USD | -131,977,000USD | -102,992,000USD | -119,815,000USD | -98,485,000USD | -71,378,000USD | -10,975,000USD |
| Investments | 110,053,000USD | -156,616,000USD | -100,632,000USD | -52,530,000USD | -45,705,000USD | -32,510,000USD | -20,290,000USD |
| Total Cashflows From Investing Activities | 100,425,000USD | -156,616,000USD | -91,220,000USD | -71,081,000USD | -64,590,000USD | -71,202,000USD | -20,887,000USD |
| Total Cash From Financing Activities | 1,096,000USD | 240,697,000USD | 1,295,000USD | 98,075,000USD | 439,397,000USD | 139,993,000USD | 16,865,000USD |
| Sale Purchase Of Stock | 724,000USD | 800,000USD | 790,000USD | 820,000USD | 1,067,000USD | — | — |
| Issuance Of Capital Stock | 0USD | 239,061,000USD | 0USD | 95,251,000USD | 436,392,000USD | 136,975,000USD | 16,865,000USD |
| Change In Cash | 6,066,000USD | -25,336,000USD | -191,142,000USD | -76,270,000USD | 295,207,000USD | 36,105,000USD | -14,400,000USD |
| Begin Period Cash Flow | 68,147,000USD | 93,483,000USD | 284,625,000USD | 360,895,000USD | 65,688,000USD | 29,583,000USD | 43,983,000USD |
| End Period Cash Flow | 74,213,000USD | 68,147,000USD | 93,483,000USD | 284,625,000USD | 360,895,000USD | 65,688,000USD | 29,583,000USD |
| Other Cashflows From Investing Activities | -9,500,000USD | -22,500,000USD | -20,000,000USD | -4,000,000USD | -7,680,000USD | -37,745,000USD | -20,290USD |
| Other Cashflows From Financing Activities | 1,096,000USD | 1,636,000USD | 1,295,000USD | 2,824,000USD | 122,398,000USD | 139,993,000USD | 16,865,000USD |
| Unclassified Investing Cash Flow | — | 45,060,000USD | 31,187,000USD | 2,000,000USD | 7,680,000USD | 37,745,000USD | — |
| Unclassified Financing Cash Flow | — | 238,261,000USD | — | 94,431,000USD | 315,932,000USD | -136,975,000USD | -16,865,000USD |
| Change To Liabilities | — | — | — | 676,000USD | 13,203,000USD | -380,000USD | 1,172,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -76,270,000USD | 295,207,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -1,507,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.